Property Info
- MLS W7883887
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1616
- Living Area (sqft) 1596
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield3.4% | Annual Rent$13,200.00 | Property Taxes$3,543.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,543.67 | $17,718.35 | $35,436.70 | |||
| Net Cash Flow | $9,656.33 | $48,281.65 | $96,563.30 |